Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.01% first-year return on $135k initial cash invested.
-19.01%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,515
Rent
-$2,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,515 income − $5,650 expenses = $2,135 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$5,650
Mortgage P&I
82%
$2,871
Property Taxes
26%
$899
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879